Pioneer Bankcorp Inc.

OOTC:PBKCOTC Markets

85.21

USD

+2.21

(+2.67%)

94.90MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	11.19	11.78	15.35	15.68	16.19	17.16
Return on Assets (%)	- -	1.01	0.93	1.04	1.06	1.25	1.47
Return on Capital (%)	- -	10.74	10.77	13.34	13.78	14.5	15.63
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	28.31	29.09	32.3	36.15	35.05	38.87	42.69
Profit Margin (%)	21.57	22.5	24.83	27.88	26.79	29.7	32.58
Net Income to Common Margin (%)	21.57	22.5	24.83	27.88	26.79	29.7	32.58
Effective Tax Rate (%)	23.81	22.65	23.14	22.87	23.58	23.59	23.7
Dvd Payout Ratio (%)	15.86	14.04	14.57	14.49	14.87	14.99	12.71
Sustainable Growth Rate (%)	- -	9.62	10.07	13.13	13.34	13.76	14.98

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	2	2	7	7	7	7	7
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	2	2	7	7	7	7	7
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.71	8.41	7.49	6.17	7.36	8.1	8.95
Long-Term Debt/Equity (%)	4.81	3.62	14.93	15.29	12.58	10.9	8.95
Long-Term Debt/Capital (%)	4.59	3.5	12.99	13.26	11.17	9.83	8.21
Long-Term Debt/Total Assets (%)	0.47	0.3	1.12	0.94	0.93	0.88	0.8
Total Debt/Equity (%)	4.81	3.62	14.93	15.29	12.58	10.9	8.95
Total Debt/Capital (%)	4.59	3.5	12.99	13.26	11.17	9.83	8.21
Total Debt/Total Assets (%)	0.47	0.3	1.12	0.94	0.93	0.88	0.8
Net Debt to Equity	-122.05	-140.01	-153.68	-238.32	-107.18	-127.59	-93.05
Net Debt/Capital (%)	708.01	384.78	396.59	193.71	-1,985.37	764.76	-585.46
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.71	8.41	7.49	6.17	7.36	8.1	8.95
Long-Term Debt/Equity (%)	4.81	3.62	14.93	15.29	12.58	10.9	8.95
Long-Term Debt/Capital (%)	4.59	3.5	12.99	13.26	11.17	9.83	8.21
Long-Term Debt/Total Assets (%)	0.47	0.3	1.12	0.94	0.93	0.88	0.8
Total Debt/Equity (%)	4.81	3.62	14.93	15.29	12.58	10.9	8.95
Total Debt/Capital (%)	4.59	3.5	12.99	13.26	11.17	9.83	8.21
Total Debt/Total Assets (%)	0.47	0.3	1.12	0.94	0.93	0.88	0.8
CFO/Total Liabilities	1.56	1.28	1.34	1.47	0.96	1.46	1.54
CFO/CapEx	15.87	7.34	6.47	12.54	7.24	7.86	12.35
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

No data availableFinancial data will appear here once available

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	41	37	43	49	45	55	77
- Cash & Cash Equivalents	47	59	69	102	56	76	68
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2	2	7	7	7	7	7
Enterprise Value	-4	-20	-19	-46	-4	-15	15
Total Capital	40	43	51	49	58	66	79
Total Debt/Capital (%)	4.59	3.5	12.99	13.26	11.17	9.83	8.21
Total Debt / EV	-0.49	-0.08	-0.34	-0.14	-1.54	-0.44	0.43
EV/Sales	- -	- -	- -	- -	- -	- -	0.44
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	1.34
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	1.45
Diluted Market Cap	41	37	43	49	45	55	77
Diluted Enterprise Value	-4	-20	-19	-46	-4	-15	15
EV per Share	- -	- -	- -	- -	- -	- -	13.85
TTM Sales	17	20	21	24	28	30	35
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	6	6	7	10	6	10	11
TTM Free Cash Flow to Firm	5	5	6	9	5	9	10

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	7.9	7.44	6.78	5.55	8.3	6.38	7.29
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-4	-20	-19	-46	-4	-15	15
Low Price	35	30	33.11	36.8	36.25	38.1	49.11
EV/Sales	- -	- -	- -	- -	- -	- -	0.44
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	11.1	8.33	8.33	7.27	6.05	6.09	6.72
Price/Earnings Average	11.1	8.32	7.98	7.1	6.18	5.4	5.45
Price/Earnings High	11.1	8.93	8.51	9.52	6.67	6.5	6.79
Price/Earnings Low	11.1	7.64	7.41	6.37	5.63	4.76	4.75
Price/Book Value	1.07	0.89	0.95	1.14	0.86	0.92	1.05
Price/Book Value Average	1.07	0.89	0.91	1.12	0.88	0.82	0.85
Price/Book Value High	1.07	0.96	0.97	1.5	0.95	0.98	1.06
Price/Book Value Low	1.07	0.82	0.85	1	0.8	0.72	0.74
Price/Tangible Book Value	1.07	0.89	0.95	1.14	0.86	0.92	1.05
Price/Tangible Book Value Average	1.07	0.89	0.91	1.12	0.88	0.82	0.85
Price/Tangible Book Value High	1.07	0.96	0.97	1.5	0.95	0.98	1.06
Price/Tangible Book Value Low	1.07	0.82	0.85	1	0.8	0.72	0.74
Price/Sales	2.39	1.87	2.07	2.03	1.62	1.81	2.19
Price/Sales Average	2.39	1.87	1.98	1.98	1.65	1.61	1.78
Price/Sales High	2.39	2.01	2.11	2.65	1.79	1.93	2.21
Price/Sales Low	2.39	1.72	1.84	1.78	1.51	1.41	1.55
Price/Cash Flow	7.4	6.42	5.73	5.11	7.15	5.57	6.7
Price/Cash Flow Average	7.4	6.41	5.49	4.99	7.3	4.94	5.43
Price/Cash Flow High	7.4	6.89	5.86	6.69	7.88	5.94	6.77
Price/Cash Flow Low	7.4	5.89	5.1	4.48	6.65	4.35	4.74
Price/Free Cash Flow Average	7.9	7.43	6.5	5.42	8.47	5.66	5.91
Price/Free Cash Flow High	7.9	7.97	6.93	7.27	9.15	6.8	7.37
Price/Free Cash Flow Low	7.9	6.82	6.04	4.86	7.71	4.98	5.15
EV/Sales Average	- -	- -	- -	- -	- -	- -	0.02
EV/Sales High	- -	- -	- -	- -	0.01	- -	0.46
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	35	32.7	37.21	42	39	48.75	69.5
High Price	35	35.05	38	55	43	52	70.2
Enterprise Value Average	-4	-20	-21	-48	-3	-21	1
Enterprise Value High	-4	-17	-19	-31	- -	-11	16
Enterprise Value Low	-4	-23	-24	-52	-7	-27	-7

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	1	1	1	1	1	1	1
Diluted Weighted Avg Shares	1	1	1	1	1	1	1
Basic Weighted Avg Shares	1	1	1	1	1	1	1
Revenue per Share	14.62	17.44	17.99	20.73	24.06	26.94	31.73
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	3.15	3.92	4.47	5.78	6.44	8	10.34
Basic EPS from Cont Ops	3.15	3.92	4.47	5.78	6.44	8	10.34
Diluted EPS, GAAP	3.15	3.92	4.47	5.78	6.44	8	10.34
Diluted EPS from Cont Ops	3.15	3.92	4.47	5.78	6.44	8	10.34
Dividend per Share	0.5	0.55	0.65	0.84	0.96	1.2	1.31
Cash Flow per Share	4.73	5.09	6.49	8.22	5.45	8.76	10.37
Free Cash Flow per Basic Share	4.43	4.4	5.49	7.56	4.7	7.64	9.53
Cash & Equivalents per Share	39.8	51.31	60.03	87.65	48.35	67.54	61.57
Book Value per Share	32.61	36.65	39.06	36.78	45.11	52.93	66.16
Tangible Book Value per Share	32.61	36.65	39.06	36.78	45.11	52.93	66.16

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	11.19	11.78	15.35	15.68	16.19	17.16
Return on Assets (%)	- -	1.01	0.93	1.04	1.06	1.25	1.47
Return on Capital (%)	- -	10.74	10.77	13.34	13.78	14.5	15.63
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	28.31	29.09	32.3	36.15	35.05	38.87	42.69
Profit Margin (%)	21.57	22.5	24.83	27.88	26.79	29.7	32.58
Net Income to Common Margin (%)	21.57	22.5	24.83	27.88	26.79	29.7	32.58
Effective Tax Rate (%)	23.81	22.65	23.14	22.87	23.58	23.59	23.7
Dvd Payout Ratio (%)	15.86	14.04	14.57	14.49	14.87	14.99	12.71
Sustainable Growth Rate (%)	- -	9.62	10.07	13.13	13.34	13.76	14.98

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	2	2	7	7	7	7	7
ST Debt	- -	- -	- -	- -	- -	- -	- -
LT Debt	2	2	7	7	7	7	7
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.71	8.41	7.49	6.17	7.36	8.1	8.95
Long-Term Debt/Equity (%)	4.81	3.62	14.93	15.29	12.58	10.9	8.95
Long-Term Debt/Capital (%)	4.59	3.5	12.99	13.26	11.17	9.83	8.21
Long-Term Debt/Total Assets (%)	0.47	0.3	1.12	0.94	0.93	0.88	0.8
Total Debt/Equity (%)	4.81	3.62	14.93	15.29	12.58	10.9	8.95
Total Debt/Capital (%)	4.59	3.5	12.99	13.26	11.17	9.83	8.21
Total Debt/Total Assets (%)	0.47	0.3	1.12	0.94	0.93	0.88	0.8
Net Debt to Equity	-122.05	-140.01	-153.68	-238.32	-107.18	-127.59	-93.05
Net Debt/Capital (%)	708.01	384.78	396.59	193.71	-1,985.37	764.76	-585.46
EBITDA	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	9.71	8.41	7.49	6.17	7.36	8.1	8.95
Long-Term Debt/Equity (%)	4.81	3.62	14.93	15.29	12.58	10.9	8.95
Long-Term Debt/Capital (%)	4.59	3.5	12.99	13.26	11.17	9.83	8.21
Long-Term Debt/Total Assets (%)	0.47	0.3	1.12	0.94	0.93	0.88	0.8
Total Debt/Equity (%)	4.81	3.62	14.93	15.29	12.58	10.9	8.95
Total Debt/Capital (%)	4.59	3.5	12.99	13.26	11.17	9.83	8.21
Total Debt/Total Assets (%)	0.47	0.3	1.12	0.94	0.93	0.88	0.8
CFO/Total Liabilities	1.56	1.28	1.34	1.47	0.96	1.46	1.54
CFO/CapEx	15.87	7.34	6.47	12.54	7.24	7.86	12.35
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

No data availableFinancial data will appear here once available

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	41	37	43	49	45	55	77
- Cash & Cash Equivalents	47	59	69	102	56	76	68
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	2	2	7	7	7	7	7
Enterprise Value	-4	-20	-19	-46	-4	-15	15
Total Capital	40	43	51	49	58	66	79
Total Debt/Capital (%)	4.59	3.5	12.99	13.26	11.17	9.83	8.21
Total Debt / EV	-0.49	-0.08	-0.34	-0.14	-1.54	-0.44	0.43
EV/Sales	- -	- -	- -	- -	- -	- -	0.44
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	1.34
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	1.45
Diluted Market Cap	41	37	43	49	45	55	77
Diluted Enterprise Value	-4	-20	-19	-46	-4	-15	15
EV per Share	- -	- -	- -	- -	- -	- -	13.85
TTM Sales	17	20	21	24	28	30	35
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	6	6	7	10	6	10	11
TTM Free Cash Flow to Firm	5	5	6	9	5	9	10

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	7.9	7.44	6.78	5.55	8.3	6.38	7.29
EV/EBIT	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	-4	-20	-19	-46	-4	-15	15
Low Price	35	30	33.11	36.8	36.25	38.1	49.11
EV/Sales	- -	- -	- -	- -	- -	- -	0.44
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	11.1	8.33	8.33	7.27	6.05	6.09	6.72
Price/Earnings Average	11.1	8.32	7.98	7.1	6.18	5.4	5.45
Price/Earnings High	11.1	8.93	8.51	9.52	6.67	6.5	6.79
Price/Earnings Low	11.1	7.64	7.41	6.37	5.63	4.76	4.75
Price/Book Value	1.07	0.89	0.95	1.14	0.86	0.92	1.05
Price/Book Value Average	1.07	0.89	0.91	1.12	0.88	0.82	0.85
Price/Book Value High	1.07	0.96	0.97	1.5	0.95	0.98	1.06
Price/Book Value Low	1.07	0.82	0.85	1	0.8	0.72	0.74
Price/Tangible Book Value	1.07	0.89	0.95	1.14	0.86	0.92	1.05
Price/Tangible Book Value Average	1.07	0.89	0.91	1.12	0.88	0.82	0.85
Price/Tangible Book Value High	1.07	0.96	0.97	1.5	0.95	0.98	1.06
Price/Tangible Book Value Low	1.07	0.82	0.85	1	0.8	0.72	0.74
Price/Sales	2.39	1.87	2.07	2.03	1.62	1.81	2.19
Price/Sales Average	2.39	1.87	1.98	1.98	1.65	1.61	1.78
Price/Sales High	2.39	2.01	2.11	2.65	1.79	1.93	2.21
Price/Sales Low	2.39	1.72	1.84	1.78	1.51	1.41	1.55
Price/Cash Flow	7.4	6.42	5.73	5.11	7.15	5.57	6.7
Price/Cash Flow Average	7.4	6.41	5.49	4.99	7.3	4.94	5.43
Price/Cash Flow High	7.4	6.89	5.86	6.69	7.88	5.94	6.77
Price/Cash Flow Low	7.4	5.89	5.1	4.48	6.65	4.35	4.74
Price/Free Cash Flow Average	7.9	7.43	6.5	5.42	8.47	5.66	5.91
Price/Free Cash Flow High	7.9	7.97	6.93	7.27	9.15	6.8	7.37
Price/Free Cash Flow Low	7.9	6.82	6.04	4.86	7.71	4.98	5.15
EV/Sales Average	- -	- -	- -	- -	- -	- -	0.02
EV/Sales High	- -	- -	- -	- -	0.01	- -	0.46
EV/Sales Low	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -
Last Price	35	32.7	37.21	42	39	48.75	69.5
High Price	35	35.05	38	55	43	52	70.2
Enterprise Value Average	-4	-20	-21	-48	-3	-21	1
Enterprise Value High	-4	-17	-19	-31	- -	-11	16
Enterprise Value Low	-4	-23	-24	-52	-7	-27	-7

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	1	1	1	1	1	1	1
Diluted Weighted Avg Shares	1	1	1	1	1	1	1
Basic Weighted Avg Shares	1	1	1	1	1	1	1
Revenue per Share	14.62	17.44	17.99	20.73	24.06	26.94	31.73
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	3.15	3.92	4.47	5.78	6.44	8	10.34
Basic EPS from Cont Ops	3.15	3.92	4.47	5.78	6.44	8	10.34
Diluted EPS, GAAP	3.15	3.92	4.47	5.78	6.44	8	10.34
Diluted EPS from Cont Ops	3.15	3.92	4.47	5.78	6.44	8	10.34
Dividend per Share	0.5	0.55	0.65	0.84	0.96	1.2	1.31
Cash Flow per Share	4.73	5.09	6.49	8.22	5.45	8.76	10.37
Free Cash Flow per Basic Share	4.43	4.4	5.49	7.56	4.7	7.64	9.53
Cash & Equivalents per Share	39.8	51.31	60.03	87.65	48.35	67.54	61.57
Book Value per Share	32.61	36.65	39.06	36.78	45.11	52.93	66.16
Tangible Book Value per Share	32.61	36.65	39.06	36.78	45.11	52.93	66.16